Terraced
M14
6 beds
3 baths
Furness Road, Fallowfield, Manchester M14
North West, England · M14
View property listing
Initial Investment
£196,732First YearProfit From Rental Income
£60,792
↗ 31%After 5 Years
Change In Property Value
£153,252
↗ 26%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £41,652 | £42,277 | £43,334 | £44,417 | £45,750 | £217,429 |
| Total Expenses | £28,270 | £28,344 | £28,460 | £28,580 | £28,723 | £142,377 |
| Profit Before Tax | £13,382 | £13,933 | £14,873 | £15,837 | £17,026 | £75,052 |
| Profit After Tax | £10,840 | £11,286 | £12,047 | £12,828 | £13,791 | £60,792 |
| Change In Property Value | £17,849 | £18,384 | £34,715 | £39,954 | £42,351 | £153,252 |
| Net Return | £28,688 | £29,670 | £46,763 | £52,782 | £56,142 | £214,045 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change